Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.83% first-year return on $21,000 initial cash invested.
19.83%
Cash On Cash
11.09%
Cap Rate
1.82
DSCR
$1,372
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,025 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,025
Mortgage P&I
37%
$508
Property Taxes
9%
$125
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0